Flat
SM6
1 bed
1 bath
Shirley Road, Wallington SM6
London, England · SM6
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-397
↘ -1%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £11,024 | £11,299 | £11,638 | £55,313 |
| Total Expenses | £10,993 | £11,055 | £11,124 | £11,196 | £11,272 | £55,640 |
| Profit Before Tax | £-397 | £-300 | £-101 | £104 | £366 | £-327 |
| Profit After Tax | £-397 | £-300 | £-101 | £104 | £297 | £-397 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-395 | £-298 | £3,899 | £7,242 | £9,796 | £20,244 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change